6.27
+0.22
+(3.64%)
At close: April 17 at 5:06:00 PM GMT-3
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
9,056,258
9,056,258
7,574,644
6,022,405
4,295,978
Cost of Revenue
7,502,387
7,502,387
6,182,602
4,981,357
3,635,312
Gross Profit
1,553,871
1,553,871
1,392,042
1,041,048
660,666
Operating Expense
343,412
343,412
110,638
272,223
136,733
Operating Income
1,210,459
1,210,459
1,281,404
768,825
523,933
Net Non Operating Interest Income Expense
-1,147,673
-1,147,673
-850,999
-619,606
-369,799
Pretax Income
268,359
268,359
377,750
166,397
322,526
Tax Provision
61,047
61,047
25,967
-27,785
49,978
Net Income Common Stockholders
207,312
207,312
351,783
194,182
270,782
Diluted NI Available to Com Stockholders
207,312
207,312
351,783
194,182
270,782
Basic EPS
0.73
--
1.24
0.91
1.27
Diluted EPS
0.73
--
1.24
0.91
1.27
Basic Average Shares
284,514.71
--
284,535.06
213,067.07
213,293.84
Diluted Average Shares
284,527.20
--
284,539.68
213,067.07
213,293.84
Total Expenses
7,845,799
7,845,799
6,293,240
5,253,580
3,772,045
Net Income from Continuing & Discontinued Operation
207,312
207,312
351,783
194,182
270,782
Normalized Income
39,024.49
39,024.49
346,167.51
180,300.89
128,483.70
Interest Income
376
376
64
2,584
10,682
Interest Expense
1,103,189
1,103,189
825,186
613,083
382,652
Net Interest Income
-1,147,673
-1,147,673
-850,999
-619,606
-369,799
EBIT
1,371,548
1,371,548
1,202,936
779,480
705,178
EBITDA
1,980,583
1,980,583
1,649,522
1,080,977
939,317
Reconciled Cost of Revenue
7,502,387
7,502,387
6,182,602
4,981,357
3,635,312
Reconciled Depreciation
609,035
609,035
446,586
301,497
234,139
Net Income from Continuing Operation Net Minority Interest
207,312
207,312
351,783
194,182
270,782
Total Unusual Items Excluding Goodwill
217,843
217,843
6,030
16,664
168,392
Total Unusual Items
217,843
217,843
6,030
16,664
168,392
Normalized EBITDA
1,762,740
1,762,740
1,643,492
1,064,313
770,925
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
49,555.49
49,555.49
414.51
2,782.89
26,093.70
12/31/2021 - 9/10/2020
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade